[FRONTKN] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
24-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -1.2%
YoY- -11.99%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 550,884 562,068 500,149 491,549 470,278 455,948 517,183 4.30%
PBT 193,314 201,012 167,066 166,537 158,874 140,512 174,791 6.95%
Tax -53,502 -67,308 -42,727 -45,089 -36,646 -35,984 -39,623 22.18%
NP 139,812 133,704 124,339 121,448 122,228 104,528 135,168 2.27%
-
NP to SH 126,774 120,212 111,951 109,658 110,996 94,336 123,292 1.87%
-
Tax Rate 27.68% 33.48% 25.57% 27.07% 23.07% 25.61% 22.67% -
Total Cost 411,072 428,364 375,810 370,101 348,050 351,420 382,015 5.01%
-
Net Worth 660,630 660,620 644,891 597,704 581,975 581,975 549,833 13.03%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 53,479 - 34,603 - - - 65,979 -13.07%
Div Payout % 42.19% - 30.91% - - - 53.52% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 660,630 660,620 644,891 597,704 581,975 581,975 549,833 13.03%
NOSH 1,580,677 1,580,152 1,580,152 1,580,152 1,580,152 1,580,152 1,580,152 0.02%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 25.38% 23.79% 24.86% 24.71% 25.99% 22.93% 26.14% -
ROE 19.19% 18.20% 17.36% 18.35% 19.07% 16.21% 22.42% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 35.02 35.73 31.80 31.25 29.90 28.99 32.92 4.21%
EPS 8.06 7.64 7.12 6.97 7.06 6.00 7.85 1.77%
DPS 3.40 0.00 2.20 0.00 0.00 0.00 4.20 -13.15%
NAPS 0.42 0.42 0.41 0.38 0.37 0.37 0.35 12.93%
Adjusted Per Share Value based on latest NOSH - 1,580,152
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 34.66 35.36 31.47 30.93 29.59 28.69 32.54 4.30%
EPS 7.98 7.56 7.04 6.90 6.98 5.94 7.76 1.88%
DPS 3.36 0.00 2.18 0.00 0.00 0.00 4.15 -13.14%
NAPS 0.4156 0.4156 0.4057 0.3761 0.3662 0.3662 0.3459 13.03%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 4.46 3.88 3.24 3.15 3.15 3.12 3.08 -
P/RPS 12.73 10.86 10.19 10.08 10.54 10.76 9.36 22.77%
P/EPS 55.34 50.77 45.52 45.18 44.64 52.02 39.24 25.78%
EY 1.81 1.97 2.20 2.21 2.24 1.92 2.55 -20.44%
DY 0.76 0.00 0.68 0.00 0.00 0.00 1.36 -32.17%
P/NAPS 10.62 9.24 7.90 8.29 8.51 8.43 8.80 13.36%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 14/08/24 02/05/24 22/02/24 24/10/23 01/08/23 03/05/23 23/02/23 -
Price 4.15 3.89 3.74 3.22 3.27 3.00 3.15 -
P/RPS 11.85 10.89 11.76 10.30 10.94 10.35 9.57 15.32%
P/EPS 51.49 50.90 52.55 46.19 46.34 50.02 40.14 18.07%
EY 1.94 1.96 1.90 2.17 2.16 2.00 2.49 -15.34%
DY 0.82 0.00 0.59 0.00 0.00 0.00 1.33 -27.58%
P/NAPS 9.88 9.26 9.12 8.47 8.84 8.11 9.00 6.42%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment